Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 30,381.5 36,833.5 9,864.9 41,934.3 61,036 Cash from Operations Growth
Net Income
Depreciation & Amortisation, Total
Amortisation of Deferred Charges, Total
Other Non-Cash Items, Total
Change in Net Operating Assets
aa.aa aa.aa aa.aa aa.aa aa.aa +23.02% +21.24% -73.22% +325.09% +45.55% aa.aa aa.aa aa.aa aa.aa aa.aa 27,051.7 31,392.9 30,305.7 41,064.5 54,602.3 aa.aa aa.aa aa.aa aa.aa aa.aa 7,515.1 7,641.2 7,925.9 8,344.2 8,323.3 aa.aa aa.aa aa.aa aa.aa aa.aa 304.3 271.5 237.7 236 206.7 aa.aa aa.aa aa.aa aa.aa aa.aa -1,181.2 -407.5 -652.2 10.7 -2,196.8 aa.aa aa.aa aa.aa aa.aa aa.aa -3,308.4 -2,064.6 -27,952.2 -7,721.1 100.5
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -5,214.2 -5,477.9 -3,216.9 -12,746.4 -25,176.3 Cash from Investing Growth
Capital Expenditure
Sale of Property, Plant, and Equipment
Cash Acquisitions
Divestitures
Other Investing Activities
Cash from Financing
aa.aa aa.aa aa.aa aa.aa aa.aa -28,714.6 -6,504 -18,076.1 -21,400.5 -29,825 Cash from Financing Growth
Total Debt Issued
Short Term Debt Issued, Total
Long-Term Debt Issued, Total
Total Debt Repaid
Short Term Debt Repaid, Total
Long-Term Debt Repaid, Total
Issuance of Common Stock
Repurchase of Common Stock
Issuance of Preferred Stock
Repurchase of Preferred Stock
Common & Preferred Stock Dividends Paid
Special Dividend Paid
Other Financing Activities
Foreign Exchange Rate Adjustments
Miscellaneous Cash Flow Adjustments
aa.aa aa.aa aa.aa aa.aa aa.aa -156.96% +77.35% -177.92% -18.39% -39.37% aa.aa aa.aa aa.aa aa.aa aa.aa 179.1 399.2 3,325.5 2,537.6 1,008.9 aa.aa aa.aa aa.aa aa.aa aa.aa - 377.8 2,926.8 1,597.6 949.8 aa.aa aa.aa aa.aa aa.aa aa.aa 179.1 21.4 398.7 940 59.1 aa.aa aa.aa aa.aa aa.aa aa.aa -4,583.5 -2,171.6 -2,292.9 -2,712.7 -2,998 aa.aa aa.aa aa.aa aa.aa aa.aa -2,687.9 - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -1,895.6 -2,171.6 -2,292.9 -2,712.7 -2,998 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - 9.1 aa.aa aa.aa aa.aa aa.aa aa.aa - - -749.5 -355.7 - aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -21,207.1 -4,993.5 -17,409.5 -19,360.5 -25,508.8 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -3,103.1 261.9 -949.7 -1,509.2 -2,336.2 aa.aa aa.aa aa.aa aa.aa aa.aa 35.1 72.5 49.4 -77 -308.5 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - -
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa -3,512.2 24,924.1 -11,378.7 7,710.4 5,726.2 Beginning Cash Balance
Ending Cash Balance
Levered Free Cash Flow
Levered Free Cash Flow Growth
Free Cash Flow Yield
aa.aa aa.aa aa.aa aa.aa aa.aa 9,150.5 -21,460.2 17,595.9 -2,479.4 2,567.2 aa.aa aa.aa aa.aa aa.aa aa.aa 5,638.3 3,463.9 6,217.2 5,231 8,293.4 aa.aa aa.aa aa.aa aa.aa aa.aa 18,776.96 31,273.48 761.6 11,504.4 40,928.34 aa.aa aa.aa aa.aa aa.aa aa.aa +43.91% +66.55% -97.56% +1,410.56% +255.76% aa.aa aa.aa aa.aa aa.aa aa.aa 1.65% 1.40% 0.15% 1.10% 1.43%